Rittenhouse Plan, Mason SquareSilverdalePA18962
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowDay-one income is the story at Rittenhouse Plan, Mason Square, Silverdale, PA, 18962 in Silverdale. Priced at $529,990, it generates $4,463/mo in gross rent and $795/mo in net monthly cash flow, a 10.1% yield that comfortably supports the 1.87 DSCR needed for Ziffy Mortgage's no-W2 DSCR mortgage. Projected annual cash flow: $9,538. Five-year appreciation: $146,426. Equity from principal paydown: $4,881/yr. Total projected cumulative return: $253,859.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 10.1% | 6.2% |
| Monthly Cash Flow | $795 | $180 |
National averages based on 2024–2025 U.S. residential rental market data. Content is user-generated and unverified.
DSCR Rental Loan Qualification
Qualifies using the property's rental income, not your personal income.
- ✓No W-2, pay stubs, or tax returns needed
- ✓Rental income qualifies you
- ✓Built for real estate investors
| Monthly Rental Income | $4,463 |
| Total Monthly Debt Service | $3,457 |
| DSCR Ratio | 1.29x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Townhouse
Built in 2026
N/A lot
$N/A/sqft
$195 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 18962, Silverdale, PA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 216 (100%) |
| Owner Occupied HU | 166 (76.9%) |
| Renter Occupied HU | 37 (17.1%) |
| Vacant Housing Units | 13 ( 6.0%) |
| Median Home Value | $388,525 |
| Average Home Value | $472,846 |
Housing Distribution
Address Breakdown
Residential
197
Single Family
1
Multi-Family
0
Businesses
63
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Ziffy AI Summary
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
- Attractive rent-to-price ratio for income stability
- Good fit for DSCR financing with healthy coverage
Townhouse
Built in 2026
N/A lot
$N/A/sqft
$195 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 18962, Silverdale, PA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 216 (100%) |
| Owner Occupied HU | 166 (76.9%) |
| Renter Occupied HU | 37 (17.1%) |
| Vacant Housing Units | 13 ( 6.0%) |
| Median Home Value | $388,525 |
| Average Home Value | $472,846 |
Housing Distribution
Address Breakdown
Residential
197
Single Family
1
Multi-Family
0
Businesses
63
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • W.B. Homes, Inc.
Mls Name: WB Homes
Mls Provider:
Mls ID: #N/A